Analyze analyst forecasts for the company and compare them with competitors.
Analyze DCF forecasts for the company and compare them with competitors.
1.90M
Revenue has increased from the previous period.
No Data
No DCF data available for this metric in the selected year.
-8.79M
EBITDA has decreased from the previous period.
-461.99%
EBITDA margin has decreased from the previous period.
-8.82M
EBIT has decreased from the previous period.
-463.51%
EBIT margin has decreased from the previous period.
29.00K
Depreciation has increased from the previous period.
10.07M
Total cash has increased from the previous period.
529.55%
Cash percentage has increased from the previous period.
994.00K
Receivables have increased from the previous period.
52.26%
Receivables percentage has decreased from the previous period.
No Data
No DCF data available for this metric in the selected year.
No Data
No DCF data available for this metric in the selected year.
556.00K
Accounts payable has increased from the previous period.
29.23%
Payables percentage has decreased from the previous period.
-68.00K
Capital expenditure has increased from the previous period.
-3.58%
CapEx percentage has increased from the previous period.
22.26%
WACC is unchanged from the previous period.
22.44%
Cost of equity is unchanged from the previous period.
7.59%
Cost of debt is unchanged from the previous period.
3.91
Beta is unchanged from the previous period.
548.41M
Diluted shares outstanding is unchanged from the previous period.
3.20M
Total debt is unchanged from the previous period.
249.53M
Total equity is unchanged from the previous period.
252.73M
Total capital is unchanged from the previous period.
1.27%
Debt weighting is unchanged from the previous period.
98.73%
Equity weighting is unchanged from the previous period.
-8.82M
EBIAT has decreased from the previous period.
-9.37M
UFCF has decreased from the previous period.
2.00%
Long-term growth rate is unchanged from the previous period.
-46.87M
Terminal value is unchanged from the previous period.
-31.70M
Enterprise value is unchanged from the previous period.
2.74M
Net debt is unchanged from the previous period.
-34.44M
Equity value is unchanged from the previous period.
-0.06
Equity value per share is unchanged from the previous period.
0.51 - 0.61
0.03 - 0.62
156.49M / 30.26M (Avg.)
-0.58 | -0.01
